2013 CONSULTING AS

1177 OSLO

Finances

Share Ownership

Return on Equity

32,99 %

Current Ratio

5,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 320 000	2 033 000	1 887 000	1 984 000
Net Income	710 000	525 000	419 000	549 000
Total Assets	2 682 000	2 670 000	2 791 000	2 390 000
Total Equity	2 152 000	2 192 000	2 367 000	1 948 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 320 000	2 033 000	1 887 000	1 984 000
Expenditure	1 433 000	1 414 000	1 384 000	1 375 000
Operating Profit	887 000	618 000	502 000	610 000
Financial Income	24 000	45 000	42 000	78 000
Financial Costs	5 000	0	16 000	0
Financial Balance	19 000	45 000	26 000	78 000
Earnings Before Tax	906 000	663 000	528 000	687 000
Tax	197 000	138 000	109 000	138 000
Net Income	710 000	525 000	419 000	549 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 682 000	2 670 000	2 791 000	2 390 000
Total Assets	2 682 000	2 670 000	2 791 000	2 390 000
Total Retained Equity	2 122 000	2 162 000	2 337 000	1 918 000
Total Equity	2 152 000	2 192 000	2 367 000	1 948 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	530 000	477 000	423 000	442 000
Total Equity and Debt	2 682 000	2 670 000	2 791 000	2 390 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 291 000	2 033 000	1 887 000	1 984 000
Other Income	29 000	0	0	0
Revenue	2 320 000	2 033 000	1 887 000	1 984 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 315 000	1 315 000	1 303 000	1 286 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 433 000	1 414 000	1 384 000	1 375 000
Operating Profit	887 000	618 000	502 000	610 000
Financial Income	24 000	45 000	42 000	78 000
Financial Costs	5 000	0	16 000	0
Financial Balance	19 000	45 000	26 000	78 000
Dividends	0	0	0	0
Net Income	710 000	525 000	419 000	549 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	1 699 000	1 473 000	1 213 000	1 046 000
Cash, Bank	500 000	763 000	1 183 000	918 000
Total Current Assets	2 682 000	2 670 000	2 791 000	2 390 000
Total Assets	2 682 000	2 670 000	2 791 000	2 390 000
Total Equity	2 152 000	2 192 000	2 367 000	1 948 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	9 000	13 000	4 000	7 000
Unpaid Taxes	195 000	190 000	179 000	180 000
Dividends	0	0	0	0
Other Current Debt	130 000	137 000	131 000	117 000
Total Current Debt	530 000	477 000	423 000	442 000
Total Equity and Debt	2 682 000	2 670 000	2 791 000	2 390 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,99 %	23,95 %	17,7 %	28,18 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	38,23 %	30,4 %	26,6 %	30,75 %
Current Ratio	5,06	5,6	6,6	5,41
Quick Ratio	5,06	5,6	6,6	5,41
Equity Ratio	0,8	0,82	0,85	0,82
Gross Profit Margin	100 %	100 %	100 %	100 %